0.397
Revenue$B
1.167
1.214
1.223
1.276
1.283
1.329
1.359
1.407
1.409
1.480
0.433
2.90%
2.56%
76
20.20
Revenue growth%
29.29
31.80
29.40
29.84
31.67
31.85
29.81
29.67
32.52
33.97
20.97
31.85
30.76
8
8.65
Gross margin%
23.67
23.45
21.06
23.85
25.91
26.67
29.50
30.59
33.07
30.48
19.68
30.48
26.29
66
11.20
Operating margin%
9.79
9.90
10.27
10.13
10.56
11.53
14.20
12.45
11.36
11.50
8.75
11.53
10.96
28
27.98
Net margin%
16.48
14.90
16.22
13.94
12.34
13.05
12.79
13.82
16.82
15.30
12.76
13.82
14.42
26
26.34
P/E ratio (avg)x
18.97
18.99
18.66
19.97
22.74
26.10
27.55
31.85
35.11
33.75
24.82
31.85
24.42
62
13.55
EV/EBITx
31.64
29.33
29.29
30.56
28.86
28.57
29.31
32.89
32.36
29.28
24.46
29.31
29.32
78
27.11
FCF yield (avg)%
10.84
9.52
6.61
4.76
3.25
6.15
5.51
4.87
7.75
6.80
16.83
6.15
6.38
50
7.45
FCF margin%
19.00
16.80
17.67
15.26
14.99
13.99
16.45
15.09
12.10
15.09
22.70
15.09
15.18
64
0.631
FCF / Net incomex
0.513
0.573
0.605
0.608
0.576
0.542
0.622
0.671
0.729
0.688
0.593
0.671
0.606
86
4.38
ROIC%
15.01
15.98
13.55
13.02
15.30
14.27
13.70
15.60
13.79
11.92
14.06
13.79
14.03
70
29.61
Return on equity%
13.65
13.59
15.44
13.91
11.72
13.37
14.40
14.42
14.92
13.64
15.12
14.40
13.78
67
5.08
Return on assets%
23.20
20.21
18.55
19.62
17.45
20.39
22.25
24.00
22.61
22.85
24.35
22.61
21.32
36
0.93
EPS$
4.20
4.74
5.08
4.83
5.51
5.23
5.34
6.01
6.12
6.58
1.04
3.62%
5.42%
—
10.61
EPS growth%
5.07
7.20
8.86
8.24
6.14
5.88
7.91
5.90
2.92
5.67
17.93
5.88
6.02
68
1.46
Bookvalue per sh$
2.71
2.65
2.91
3.16
3.41
3.30
2.99
2.85
2.84
2.92
1.93
(3.05%)
0.97%
—
2.25
FCF per share$
2.71
2.54
2.56
2.46
2.57
2.43
2.73
3.04
3.41
3.55
3.00
6.68%
2.31%
—
1.54
Dividend per sh$
3.30
3.34
3.76
4.37
4.60
5.03
5.20
5.05
5.05
5.34
0.56
3.03%
5.35%
—
8.30
Div yield (avg)%
13.65
15.25
12.55
12.47
14.29
14.64
14.48
13.33
14.90
12.28
7.49
14.48
13.97
14
14.29
Payout ratio%
22.66
21.55
22.81
21.76
21.93
24.08
24.67
21.98
20.45
19.94
10.39
21.98
21.95
86
263.5
Shares (diluted)M
283.6
259.9
235.2
263.4
260.9
247.2
237.4
246.1
258.7
263.6
263.6
0.20%
(0.47%)
63
6.00
Buyback yield%
28.58
26.47
26.75
25.95
27.42
28.44
27.08
27.65
30.34
31.91
15.01
28.44
27.54
91
0.509
D/E ratiox
1.602
1.828
1.880
2.171
2.151
2.143
2.579
2.940
3.447
3.911
1.436
2.940
2.161
39
503.1
Enterprise value$M
248.9
252.5
258.1
280.5
256.9
269.5
268.3
283.6
270.6
241.3
645.9
(1.25%)
(0.72%)
79
666.5
LT debt$M
274.1
292.5
274.2
255.5
224.7
203.2
175.8
155.3
156.2
154.5
546.0
(7.21%)
(5.95%)
55
Revenue
$1.480B
2.56%
1.00×
Cost of revenue
$672.5M
2.57%
1.00×
Operating expenses
$363.9M
2.41%
0.99×
Cash and investments
13.53%